Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.21% first-year return on $63,108 initial cash invested.
8.21%
Cash On Cash
9.09%
Cap Rate
1.52
DSCR
$3,068
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,108
Downpayment
20%
$42,960
Closing costs
1%
$2,148
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$2,636
Mortgage P&I
35%
$1,072
Property Taxes
14%
$442
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337